Kebutuhan dana

Keterangan Unit Harga/unit Total Harga

Pabrik 2,000 Rp 2,500,000 Rp 5,000,000,000
tanah 3,000 Rp 650,000 Rp 1,950,000,000
kantor 400 Rp 3,000,000 Rp 1,200,000,000
fasum 100 Rp 2,500,000 Rp 250,000,000

Mesin
A 8 Rp 300,000,000 Rp 2,400,000,000
B 6 Rp 250,000,000 Rp 1,500,000,000
C 4 Rp 200,000,000 Rp 800,000,000

Transportasi
truk 4 Rp 300,000,000 Rp 1,200,000,000
avanza 2 Rp 200,000,000 Rp 400,000,000

modal kerja Rp 200,000,000

Kebutuhan dana Rp 14,900,000,000

Ue Hpp Penjualan & administrasi
20 250,000,000

20 60,000,000
20 12,500,000

10 240,000,000
10 150,000,000
10 80,000,000

240,000,000
80,000,000

720,000,000 392,500,000